Hayden Plan, The Enclave at Flat Rock Hills, Lyons Road Muobha Stonecrest, GA, 30038 | $613/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2084 sft

116 Bellington Dr, McDonough, GA, 30253

4 Bed
4 Bath
3508 sft

4614 Shumart Dr, Snellville, GA, 30039

3 Bed
3 Bath
- sft

405 Whitehorse Way #40, Conyers, GA, 30094

3 Bed
2 Bath
- sft

662 Brandlwood Way NW, Lilburn, GA, 30047

Nearby investment properties with comparable prices

3 Bed
3 Bath
1770 sft

618 Slate Rd, Conyers, GA, 30013

3 Bed
3 Bath
1770 sft

284 Limestone Cir, Conyers, GA, 30013

3 Bed
3 Bath
1770 sft

307 Limestone Cir, Conyers, GA, 30013

2 Bed
2 Bath
2121 sft

125 Saxton Ln, McDonough, GA, 30253

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lyons Road Muobha Stonecrest at Hayden Plan, The Enclave at Flat Rock Hills, Lyons Road Muobha Stonecrest, GA, 30038 with 5% annual appreciation on a $391,500 basis while $2,996/mo rent supports operations. Total monthly income totals $2,996/mo and a $1,916/mo payment preserves $613/mo for cash returns. Annual cash flow comes to $7,362/yr on $129,782 deployed, and return on cash invested reaches 25.58% in year one. Equity gained on principal adds $2,526/yr, and five-year appreciation sums $108,164 alongside rental yield of 9.18%. Five-year ROI measures 133.14% and total cumulative return in cash totals $172,787.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,996/mo property income versus a $1,916/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 30038, Lithonia, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,010 (100%)
Owner Occupied HU	10,302 (57.2%)
Renter Occupied HU	6,779 (37.6%)
Vacant Housing Units	929 ( 5.2%)
Median Home Value	$323,933
Average Home Value	$354,864